[TSH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -185.52%
YoY- -171.34%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 628,005 414,746 202,276 798,855 593,569 412,186 206,028 109.80%
PBT 103,534 81,106 64,387 -81,862 -27,332 57,849 8,535 425.54%
Tax -17,151 -8,621 -7,272 -16,163 -7,362 -43,061 -1,717 361.87%
NP 86,383 72,485 57,115 -98,025 -34,694 14,788 6,818 440.96%
-
NP to SH 79,648 68,560 54,724 -98,997 -34,672 13,519 6,437 432.52%
-
Tax Rate 16.57% 10.63% 11.29% - - 74.44% 20.12% -
Total Cost 541,622 342,261 145,161 896,880 628,263 397,398 199,210 94.44%
-
Net Worth 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 12.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 26,901 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,433,529 1,361,789 1,321,040 1,365,378 1,202,903 1,179,127 1,192,990 12.98%
NOSH 1,345,405 1,344,313 1,344,569 1,345,067 1,343,876 1,351,900 1,341,041 0.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.76% 17.48% 28.24% -12.27% -5.84% 3.59% 3.31% -
ROE 5.56% 5.03% 4.14% -7.25% -2.88% 1.15% 0.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.68 30.85 15.04 59.39 44.17 30.49 15.36 109.38%
EPS 5.92 5.10 4.07 -7.36 -2.58 1.00 0.48 431.37%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.0655 1.013 0.9825 1.0151 0.8951 0.8722 0.8896 12.74%
Adjusted Per Share Value based on latest NOSH - 1,345,690
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.45 30.01 14.64 57.81 42.96 29.83 14.91 109.80%
EPS 5.76 4.96 3.96 -7.16 -2.51 0.98 0.47 429.13%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 1.0374 0.9855 0.956 0.9881 0.8705 0.8533 0.8634 12.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.91 1.85 2.14 1.96 1.93 2.23 2.27 -
P/RPS 4.09 6.00 14.23 3.30 4.37 7.31 14.78 -57.43%
P/EPS 32.26 36.27 52.58 -26.63 -74.81 223.00 472.92 -83.22%
EY 3.10 2.76 1.90 -3.76 -1.34 0.45 0.21 498.82%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 1.79 1.83 2.18 1.93 2.16 2.56 2.55 -20.96%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 20/05/15 -
Price 1.92 1.91 1.90 1.93 2.01 1.83 2.25 -
P/RPS 4.11 6.19 12.63 3.25 4.55 6.00 14.65 -57.04%
P/EPS 32.43 37.45 46.68 -26.22 -77.91 183.00 468.75 -83.06%
EY 3.08 2.67 2.14 -3.81 -1.28 0.55 0.21 496.25%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.80 1.89 1.93 1.90 2.25 2.10 2.53 -20.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment